| Value: | $2.30 per point/year | |
| Purchase Price: | $9,900.00 | |
| Closing costs: | $0.00 | |
| 1st Year Dues: | $451.00 ($37.58/month for 12 months) | |
| Expiration Year: | 2054 (43 years) |
| Year | DVC Yearly Cost | DVC Total Cost | Rack Yearly Cost | Rack Total Cost |
|---|---|---|---|---|
| 2011 | $10,351.00 ($862.58/mo) | $10,351.00 | $1,200.00 | $1,200.00 |
| 2012 | $473.09 ($39.42/mo) | $10,824.09 | $1,236.00 | $2,436.00 |
| 2013 | $481.29 ($40.11/mo) | $11,305.38 | $1,273.08 | $3,709.08 |
| 2014 | $491.48 ($40.96/mo) | $11,796.86 | $1,311.27 | $5,020.35 |
| 2015 | $517.49 ($43.12/mo) | $12,314.35 | $1,350.61 | $6,370.96 |
| 2016 | $539.93 ($44.99/mo) | $12,854.28 | $1,391.13 | $7,762.09 |
| 2017 | $563.35 ($46.95/mo) | $13,417.64 | $1,432.86 | $9,194.95 |
| 2018 | $587.78 ($48.98/mo) | $14,005.42 | $1,475.85 | $10,670.80 |
| 2019 | $613.28 ($51.11/mo) | $14,618.70 | $1,520.12 | $12,190.93 |
| 2020 | $639.88 ($53.32/mo) | $15,258.57 | $1,565.73 | $13,756.66 |
| 2021 | $667.63 ($55.64/mo) | $15,926.20 | $1,612.70 | $15,369.35 |
| 2022 | $696.58 ($58.05/mo) | $16,622.79 | $1,661.08 | $17,030.44 |
| 2023 | $726.80 ($60.57/mo) | $17,349.58 | $1,710.91 | $18,741.35 |
| 2024 | $758.32 ($63.19/mo) | $18,107.90 | $1,762.24 | $20,503.59 |
| 2025 | $791.21 ($65.93/mo) | $18,899.10 | $1,815.11 | $22,318.70 |
| 2026 | $825.52 ($68.79/mo) | $19,724.62 | $1,869.56 | $24,188.26 |
| 2027 | $861.33 ($71.78/mo) | $20,585.95 | $1,925.65 | $26,113.91 |
| 2028 | $898.68 ($74.89/mo) | $21,484.63 | $1,983.42 | $28,097.32 |
| 2029 | $937.66 ($78.14/mo) | $22,422.29 | $2,042.92 | $30,140.24 |
| 2030 | $978.33 ($81.53/mo) | $23,400.62 | $2,104.21 | $32,244.45 |
| 2031 | $1,020.76 ($85.06/mo) | $24,421.37 | $2,167.33 | $34,411.78 |
| 2032 | $1,065.03 ($88.75/mo) | $25,486.40 | $2,232.35 | $36,644.14 |
| 2033 | $1,111.22 ($92.60/mo) | $26,597.62 | $2,299.32 | $38,943.46 |
| 2034 | $1,159.41 ($96.62/mo) | $27,757.03 | $2,368.30 | $41,311.76 |
| 2035 | $1,209.70 ($100.81/mo) | $28,966.73 | $2,439.35 | $43,751.12 |
| 2036 | $1,262.16 ($105.18/mo) | $30,228.90 | $2,512.53 | $46,263.65 |
| 2037 | $1,316.91 ($109.74/mo) | $31,545.80 | $2,587.91 | $48,851.56 |
| 2038 | $1,374.02 ($114.50/mo) | $32,919.82 | $2,665.55 | $51,517.11 |
| 2039 | $1,433.61 ($119.47/mo) | $34,353.44 | $2,745.51 | $54,262.62 |
| 2040 | $1,495.79 ($124.65/mo) | $35,849.23 | $2,827.88 | $57,090.50 |
| 2041 | $1,560.67 ($130.06/mo) | $37,409.89 | $2,912.71 | $60,003.21 |
| 2042 | $1,628.35 ($135.70/mo) | $39,038.25 | $3,000.10 | $63,003.31 |
| 2043 | $1,698.98 ($141.58/mo) | $40,737.22 | $3,090.10 | $66,093.41 |
| 2044 | $1,772.66 ($147.72/mo) | $42,509.88 | $3,182.80 | $69,276.21 |
| 2045 | $1,849.54 ($154.13/mo) | $44,359.43 | $3,278.29 | $72,554.50 |
| 2046 | $1,929.76 ($160.81/mo) | $46,289.19 | $3,376.63 | $75,931.13 |
| 2047 | $2,013.46 ($167.79/mo) | $48,302.65 | $3,477.93 | $79,409.07 |
| 2048 | $2,100.78 ($175.07/mo) | $50,403.43 | $3,582.27 | $82,991.34 |
| 2049 | $2,191.90 ($182.66/mo) | $52,595.33 | $3,689.74 | $86,681.08 |
| 2050 | $2,286.96 ($190.58/mo) | $54,882.29 | $3,800.43 | $90,481.51 |
| 2051 | $2,386.15 ($198.85/mo) | $57,268.43 | $3,914.45 | $94,395.96 |
| 2052 | $2,489.64 ($207.47/mo) | $59,758.07 | $4,031.88 | $98,427.84 |
| 2053 | $2,597.62 ($216.47/mo) | $62,355.69 | $4,152.84 | $102,580.67 |
| 2054 | $2,710.28 ($225.86/mo) | $65,065.96 | $4,277.42 | $106,858.09 |